Swipe horizontally to view all years. Row labels stay visible.

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£61,536£62,459£64,021£65,621£67,590£321,226
Total Expenses£47,829£47,967£48,166£48,370£48,609£240,941
Profit Before Tax£13,707£14,492£15,855£17,251£18,980£80,285
Profit After Tax £11,103£11,739£12,842£13,973£15,374£65,031
Change In Property Value£10£10£20,000£35,701£47,507£103,229
Net Return£11,113£11,749£32,843£49,674£62,881£168,260
Return From Rental Income (%)3%3%4%4%4%19%
Total Net Return (%)3%3%10%15%18%49%